4 Heritage DrVidorTX77662
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Vidor at 4 Heritage Dr, Vidor, TX, 77662 priced at $178,800 pairs $2,129/mo rent with $858/mo cash flow after a $875/mo payment. Total monthly income equals $2,129/mo, and annual cash flow comes to $10,292/yr on $59,272 invested. Return on cash invested is 37.27% in year one, and rental yield stands at 14.29% on a $178,800 basis. Equity gained on principal adds $1,154/yr, and 5% annual appreciation accumulates to $49,399 by year five. Five-year ROI measures 197.19% and total cumulative return in cash reaches $116,880. For financing, Ziffy Mortgage’s DSCR program evaluates $2,129/mo property income against a $875/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in N/A
0.33 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77662, Vidor, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,351 (100%) |
| Owner Occupied HU | 7,850 (69.2%) |
| Renter Occupied HU | 1,998 (17.6%) |
| Vacant Housing Units | 1,503 (13.2%) |
| Median Home Value | $175,830 |
| Average Home Value | $210,596 |
Housing Distribution
Address Breakdown
Residential
10,386
Single Family
10,021
Multi-Family
365
Businesses
512
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Charlotte Ragan • Premier Real Estate
Mls Name: BBOR
Mls Provider:
Mls ID: #244269
Disclaimer: All information provided is deemed reliable but is not guaranteed. Information being provided is for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing.